Rainmaker Worldwide Inc. (RAKR) intrinsic value & 10-year financials
Rainmaker Worldwide Inc. (RAKR) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 6 fiscal years revenue grew 82.1% a year to $143.7K, with an average return on invested capital of 62.3%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.00
- Market cap
- $10.0K
- Revenue (FY2024)
- $143.7K
- Revenue growth (6-yr CAGR)
- 82.1%
- ROIC (10-yr avg)
- 62.3%
- Free cash flow (FY2024)
- —
RAKR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $143.7K | -$1.1M | -$0.05 | — | -253.7% | 9.2% |
| FY2023 | $78.9K | -$1.2M | -$0.00 | — | -768.2% | 11.6% |
| FY2022 | — | -$1.8M | -$0.01 | — | — | 19.2% |
| FY2021 | — | -$2.7M | — | — | — | 23.4% |
| FY2020 | — | -$22.6M | — | — | — | 248.1% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Rainmaker Worldwide Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Rainmaker Worldwide Inc. returns on capital have been average, hovering around 13.2% ROIC over the decade.
Rainmaker Worldwide Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Rainmaker Worldwide Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-1.75 per share.